Valuation IRPC

Stocks

End-of-day quote Thailand S.E. 22/09/2026			5-day change	1st Jan Change
2.860 ^THB	-2.72%		-3.38%	+188.89%

26/08	IRPC Public Company Limited Announces Cash Dividend, Payable on September 23, 2026	CI
11/08	IRPC Public Company Limited Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	78,377	61,640	41,229	25,105	20,206	58,374	-	-
Change	-	-21.35%	-33.11%	-39.11%	-19.51%	188.89%	-	-
Enterprise Value (EV) ¹	1,28,474	1,30,299	1,06,315	87,187	61,247	93,939	88,026	81,390
Change	-	1.42%	-18.41%	-17.99%	-29.75%	53.38%	-6.29%	-7.54%
P/E	5.41x	-14.4x	-14.4x	-4.92x	-5.82x	5.07x	17.6x	16.8x
PBR	0.9x	0.77x	0.54x	0.36x	0.31x	0.76x	0.75x	0.73x
PEG	-	0x	0.4x	-0.1x	0.2x	-0x	-0.2x	3.26x
Capitalization / Revenue	0.31x	0.19x	0.13x	0.08x	0.07x	0.18x	0.2x	0.21x
EV / Revenue	0.5x	0.4x	0.33x	0.28x	0.22x	0.29x	0.31x	0.29x
EV / EBITDA	4.45x	12.1x	19.6x	31.4x	9.87x	3.59x	6.28x	6.12x
EV / EBIT	7x	48.8x	-32.9x	-13.7x	-19x	5.95x	18.8x	17.5x
EV / FCF	15.3x	-10.4x	15.7x	14.5x	2.7x	4.03x	8.06x	9.13x
FCF Yield	6.55%	-9.62%	6.36%	6.89%	37%	24.8%	12.4%	11%
Dividend per Share ²	0.22	0.07	0.03	0.03	0.01	0.0433	0.0315	0.0313
Rate of return	5.73%	2.32%	1.49%	2.44%	1.01%	1.52%	1.1%	1.1%
EPS ²	0.71	-0.21	-0.14	-0.25	-0.17	0.5641	0.1621	0.1704
Distribution rate	31%	-33.3%	-21.4%	-12%	-5.88%	7.68%	19.4%	18.4%
Net sales ¹	2,55,115	3,24,800	3,19,047	3,14,833	2,79,572	3,18,663	2,87,308	2,83,084
EBITDA ¹	28,877	10,727	5,437	2,773	6,204	26,151	14,024	13,294
EBIT ¹	18,348	2,668	-3,229	-6,366	-3,221	15,782	4,677	4,648
Net income ¹	14,505	-4,364	-2,923	-5,193	-3,571	11,575	3,231	3,204
Net Debt ¹	50,097	68,659	65,086	62,082	41,041	35,565	29,652	23,015
Reference price ²	3.840	3.020	2.020	1.230	0.990	2.860	2.860	2.860
Nbr of stocks (in thousands)	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	2,04,10,591	-	-
Announcement Date	08/02/22	07/02/23	13/02/24	10/02/25	17/02/26	-	-	-

¹THB in Million²THB

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
IRPC	5.21x	0.3x	3.65x	1.47%	180.38Cr
ORLEN SPÓLKA AKCYJNA	6.2x	0.63x	3.53x	5.36%	4.67TCr
HF SINCLAIR CORPORATION	5.71x	0.56x	4.02x	1.88%	1.94TCr
TÜRKIYE PETROL RAFINERILERI	11.08x	0.52x	5.36x	12.8%	1.64TCr
IDEMITSU KOSAN CO.,LTD.	17.6x	0.35x	8.59x	2.46%	1.26TCr
MOTOR OIL HELLAS CORINTH REFINERIES S.A.	4.67x	0.53x	3.21x	6.13%	842.8Cr
HELLENIQ ENERGY HOLDINGS S.A.	4.28x	0.47x	3.95x	6.03%	619.81Cr
CVR ENERGY, INC.	322.12x	0.7x	7.89x	0.75%	534.32Cr
CALUMET, INC.	-24.53x	1.4x	10.18x	-.--%	510.86Cr
Average	39.15x	0.61x	5.60x	4.1%	1.36TCr
Weighted average by Cap.	20.29x	0.59x	4.85x	5.11%